|
Cash & Equivalents
|
0.27B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.31B | 0.33B | 0.07B | | 0.24B | 0.30B | | | | 0.09B | 0.12B | 0.09B | | 0.09B | 0.09B | 0.11B |
|
Cash & Current Investments
|
0.27B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.31B | 0.33B | 0.07B | | 0.24B | 0.30B | | | | 0.09B | 0.12B | 0.09B | | 0.09B | 0.09B | 0.11B |
|
Receivables - Net
|
| 0.02B | | | 0.00B | 0.03B | 0.03B | 0.02B | | 0.06B | | 63.73B | -0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.06B | -0.01B | -0.01B | -0.01B | 0.07B |
|
Receivables - Other
|
| 0.00B | | | | 0.00B | | | | -0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B |
|
Receivables
|
| 0.02B | | | 0.00B | 0.03B | 0.03B | 0.02B | | 0.05B | | 63.73B | -0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.06B | -0.01B | -0.01B | -0.01B | 0.07B |
|
Raw Materials
|
| 0.01B | | | | 0.03B | | | | 0.09B | | | | 0.06B | | | | | | | | |
|
Work In Process
|
| 0.02B | | | | 0.07B | | | | 0.09B | | | | 0.12B | | | | | | | | |
|
Finished Goods
|
| 0.03B | | | | 0.04B | | | | 0.07B | | | | 0.07B | | | | | | | | |
|
Inventory
|
-0.03B | 0.06B | | | 0.18B | 0.20B | 0.24B | 0.00B | 346.20B | 0.25B | 433.41B | 428.28B | 438.01B | | -0.02B | -0.01B | 0.02B | 0.22B | -0.00B | -0.00B | -0.00B | 0.22B |
|
Prepaid Assets
|
0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | -0.02B | -0.01B | -0.02B | 0.04B | -0.01B | 41.38B | -0.00B | -0.01B | -0.00B | 0.03B | 0.04B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B |
|
Current Assets
|
| 0.15B | | | 0.38B | 0.42B | 0.72B | 805.53B | 906.51B | 0.73B | 977.98B | 932.71B | 921.73B | -2.79B | | 0.46B | 0.48B | 0.42B | 0.00B | 0.00B | 3.07B | 0.43B |
|
Property, Plant & Equipment (Net)
|
| 0.13B | | | 0.20B | 0.24B | 0.26B | 0.02B | 328.41B | 0.53B | 400.75B | 385.27B | 418.19B | | | 0.61B | 0.57B | 0.57B | 0.00B | 0.00B | | 0.55B |
|
Long-Term Investments
|
| 0.05B | | | 0.06B | 16.26B | 0.02B | 23.49B | 7.37B | 0.00B | 4.11B | 3.65B | 3.37B | | | 0.00B | 0.00B | 0.02B | | -0.00B | -0.00B | 0.01B |
|
Goodwill
|
| 0.07B | | | 0.44B | 0.54B | 0.47B | 0.09B | 512.61B | 0.57B | 665.05B | 661.87B | 673.64B | | | 0.68B | 0.67B | 0.63B | | | | 0.63B |
|
Intangibles
|
| 0.19B | | | 0.81B | 0.71B | 0.78B | 0.01B | 1,113.83B | 1.04B | 1,175.77B | 1,153.77B | 1,151.38B | | | 1.23B | 1.19B | 1.17B | | | | 1.09B |
|
Goodwill & Intangibles
|
| 0.25B | | | 1.25B | 1.25B | 1.25B | 0.11B | 1,626.43B | 1.61B | 1,840.82B | 1,815.64B | 1,825.01B | | | 1.90B | 1.86B | 1.80B | | | | 1.71B |
|
Long-Term Deferred Tax
|
| 0.00B | | | 0.00B | 0.01B | 0.01B | 6.27B | 0.38B | 0.00B | 2.67B | 2.98B | 3.47B | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Other Non-Current Assets
|
0.00B | 0.01B | 0.00B | -0.00B | 0.01B | 0.13B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | 17.61B | 18.95B | 0.02B | 0.00B | 0.05B | 0.00B | 0.01B | 0.00B | | | 0.01B |
|
Non-Current Assets
|
| 0.59B | | | 1.98B | 1.95B | 1.96B | -802.38B | -903.33B | 2.38B | -974.43B | -932.71B | -921.73B | 2.79B | | 2.84B | 2.74B | 2.68B | 0.01B | 0.01B | 0.01B | 2.52B |
|
Assets
|
| 0.74B | | | 2.36B | 2.37B | 2.68B | 3.15B | 3.17B | 3.11B | 3.55B | | | | | 3.30B | 3.23B | 3.10B | 9,541.00B | 0.00B | 3.07B | 2.95B |
|
Accounts Payables
|
0.00B | 0.01B | -0.00B | 0.00B | 0.03B | 0.05B | -0.00B | 0.04B | 0.06B | -0.01B | 0.07B | | 0.05B | 0.05B | -0.01B | -0.00B | -0.02B | 0.08B | -0.01B | 0.10B | 0.00B | 0.08B |
|
Notes Payables
|
| 0.02B | | | 0.01B | 6.50B | 0.00B | 1.71B | 1.73B | 0.00B | 1.99B | 2.04B | 1.94B | | | 0.05B | 0.06B | 0.04B | 0.00B | 0.10B | 0.10B | 0.10B |
|
Payables
|
0.00B | 0.03B | -0.00B | 0.00B | 0.04B | 6.55B | 0.00B | 1.75B | 1.79B | -0.01B | 2.06B | 2.04B | 1.99B | 0.05B | -0.01B | 0.05B | 0.05B | 0.12B | -0.01B | 0.20B | 0.10B | 0.18B |
|
Accumulated Expenses
|
0.01B | 0.02B | 0.00B | 0.00B | 0.01B | 0.06B | 0.05B | -0.01B | 0.02B | 0.08B | 95.83B | 89.46B | 95.34B | 0.05B | 0.01B | 0.01B | 0.00B | 0.10B | 0.01B | 0.25B | 0.30B | 0.10B |
|
Other Accumulated Expenses
|
| 0.03B | | | 0.01B | 6.57B | 0.00B | 13.08B | 12.57B | 0.01B | 12.23B | 28.86B | 30.17B | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B |
|
Short term Debt
|
| 0.02B | | | 0.01B | 0.01B | | 9.15B | 9.15B | 0.01B | 28.81B | 20.96B | 23.48B | | | 0.02B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.00B |
|
Current Leases
|
| 0.01B | | | 0.04B | 0.02B | 0.02B | 18.31B | 17.94B | 0.01B | 22.08B | 23.27B | 24.15B | 0.02B | | | | 0.02B | 0.00B | 0.11B | 0.11B | 0.02B |
|
Current Taxes
|
0.00B | 0.02B | 0.01B | 0.02B | 0.04B | 0.08B | 0.11B | 63.38B | 130.14B | 0.14B | 182.94B | 125.27B | 0.07B | 0.15B | 0.04B | 0.21B | 0.24B | 0.20B | 0.04B | -0.19B | 0.01B | 0.02B |
|
Total Current Liabilities
|
| 0.11B | | | 0.18B | 0.22B | 0.24B | 215.35B | 335.21B | 0.32B | 436.81B | 382.65B | 436.92B | | | 0.52B | 0.56B | 0.49B | 0.00B | 0.39B | 0.38B | 0.39B |
|
Capital Leases
|
| | | | | | | | | 0.11B | | | | | | 0.16B | 0.16B | 0.16B | 0.00B | 0.15B | 0.15B | 0.15B |
|
Non-Current Debt
|
| 0.09B | | | 0.27B | 0.29B | 0.34B | 336.45B | 340.25B | 0.46B | 581.98B | 584.95B | 597.18B | | | 0.53B | 0.52B | 0.55B | 0.00B | 0.46B | 0.46B | 0.47B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 0.04B | 0.04B | | | | | |
|
Minority Interest
|
| -0.00B | | | -0.00B | 2.09B | -0.00B | 130.37B | 125.91B | 0.12B | 116.79B | -44.34B | -58.24B | | | 0.12B | 0.12B | 0.12B | | 0.11B | 0.13B | 0.13B |
|
Liabilities from Discontinued Operations
|
| | | | 0.00B | 0.01B | 0.01B | 7.08B | 22.26B | 0.02B | 23.05B | 18.85B | 15.83B | 0.04B | | 0.01B | 0.02B | 0.01B | | 0.00B | 0.00B | |
|
Non-Current Deferred Tax Liability
|
| 0.02B | | | 0.22B | 0.20B | 0.22B | -0.07B | 303.48B | 0.26B | 342.61B | 334.81B | 332.31B | | | 0.32B | 0.31B | 0.30B | | 0.29B | 0.28B | 0.27B |
|
Operating Leases
|
| 0.08B | | | 0.26B | 0.27B | 0.27B | 293.19B | 291.33B | 0.07B | 321.97B | 378.58B | 400.40B | 0.13B | | 0.11B | 0.11B | 0.13B | | | | 0.12B |
|
Other Non-Current Liabilities
|
| 0.03B | | | 0.04B | 0.00B | 0.00B | 29.11B | 26.15B | 0.04B | 6.61B | 1.87B | 3.80B | 0.03B | | 0.01B | 0.00B | 0.08B | | 0.34B | 0.38B | 0.39B |
|
Total Non-Current Liabilities
|
| 0.30B | | | 0.93B | 0.98B | 1.07B | -29.14B | -26.15B | 0.00B | -6.61B | -1.87B | -3.80B | 1.01B | | 1.99B | 2.01B | 1.35B | 0.00B | 0.00B | 0.00B | 1.40B |
|
Total Liabilities
|
| 0.33B | | | 0.97B | 0.98B | 1.08B | -0.04B | 0.00B | 1.44B | 0.00B | 0.00B | 0.00B | | | 2.00B | 2.01B | 1.93B | 2,961.00B | 1.98B | 1.99B | 1.96B |
|
Total Debt
|
| 0.10B | | | 0.28B | 0.29B | 0.34B | 345.61B | 349.41B | 0.47B | 610.78B | 605.91B | 620.66B | | | 0.54B | 0.53B | 0.56B | 0.00B | 0.47B | 0.47B | 0.47B |
|
Common Equity
|
| 0.40B | | | 1.39B | 1.28B | 1.61B | 1,807.08B | 1,761.85B | 1.55B | 1,805.54B | 1,780.55B | 1,708.64B | | | 1.18B | 1.09B | 1.05B | | 0.99B | 0.96B | 0.86B |
|
Shareholder's Equity
|
| 0.40B | | | | 1.28B | | | | 1.55B | | | | 1.28B | | | | 1.05B | | | | 0.86B |
|
Liabilities and Shareholders Equity
|
| 0.74B | | | 2.36B | 2.37B | 2.68B | 3.15B | 3.17B | 3.11B | 3.55B | | | | | 3.30B | 3.23B | 3.10B | 9,541.00B | 0.00B | 3.07B | 2.95B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B |
|
Retained Earnings
|
| -0.13B | | | -0.16B | -0.19B | -0.21B | -219.10B | -275.61B | -0.49B | -311.38B | -339.64B | -391.11B | | | -0.99B | -1.08B | -1.14B | | -1.24B | -1.29B | -1.36B |